$31,119
Annual Revenue
BNBCalc predicts this property will get $149 per night with 44% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 54% of comparables
Top 14% of comparables
Seasonality
Sign up to view the full seasonality chart
15
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$26,542
Avg annual revenue
44%
Avg occupancy rate
$149
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$30k
$45k
$60k
Sign up to see the data on 15 all comparables
-$7,856
Profit
Revenue
$31,119
Operating Expenses
$17,725
Operating Income
$13,393
Mortgage & Taxes
$21,249
Profit (Cash Flow)
-$7,856
$71,500
Cash Investment
Down Payment
$63,000
Renos & Furnishing
$8,500
Closing Costs
$0
Total
$71,500
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-10.98%
Cap Rate
4.25%
STR Tax Calculator (USA)
Your current annual income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your est deduction will be...
Deductible mortgage interest
$14,950
Deductible property tax
$3,118
Your total deduction
$40,235
Your adjusted annual income
$150,000 - $40,235 = $109,765
Taxes on $109,765 (30%)
$32,929
Your old tax bill
$45,000
Your new tax bill
$32,929
Estimated tax savings
$12,071
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com